Flat
DA14
2 beds
1 bath
Elm Road, Sidcup DA14
South East, England · DA14
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£27,097
↗ 29%After 5 Years
Change In Property Value
£42,571
↗ 14%After 5 Years
Return On Investment
75%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,280 | £23,629 | £24,220 | £24,825 | £25,570 | £121,525 |
| Total Expenses | £17,373 | £17,480 | £17,606 | £17,736 | £17,877 | £88,071 |
| Profit Before Tax | £5,908 | £6,150 | £6,614 | £7,090 | £7,693 | £33,453 |
| Profit After Tax | £4,785 | £4,981 | £5,357 | £5,743 | £6,231 | £27,097 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £7,785 | £8,011 | £14,538 | £18,351 | £20,983 | £69,668 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change